6/14/2024  9:59:59 PM Chg. +1.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
124.61USD +0.96% 113,543
Turnover: 14.07 mill.
-Bid Size: - -Ask Size: - 36.89 bill.USD 0.00% 22.66

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  320.3000   409.4000   480.7000   553.1260   1,064.2590
Intangible Assets
  743.9000   821.4000   1,111   1,290.0870   2,793.9540
Long-Term Investments
  -   -   -   286.8820   658.4390
Fixed Assets
  -   -   -   6,096.0490   12,525.0510
Inventories
  -   -   -   -   -
Accounts Receivable
  339.4000   461.5000   614.7000   778.3340   1,082.4060
Cash and Cash Equivalents
  689.1000   1,293.2000   1,021   1,402.7000   1,676.2990
Current Assets
  2,274.4000   2,614.5000   2,219.3000   2,924.4890   2,978.7610
Total Assets
  6,505.3000   7,085.2000   7,739.5000   9,020.5380   15,503.8120

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  951.9000   1,237.1000   1,305.6000   1,549.8650   1,815.4270
Long-term debt
  -   -   -   1,746.7870   3,201.2770
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  280   323.8000   433.5000   453   473.8000
Liabilities
  4,305.4000   4,804.9000   5,594   7,126.8090   10,574.0450
Share Capital
  -   -   -   .0200   .0220
Total Equity
  2,199.9000   2,280.3000   2,145.5000   1,893.7290   4,929.7670
Minority Interests
  0.0000   0.0000   0.0000   109.4620   65.3730
Total liabilities equity
  6,505.3000   7,085.2000   7,739.5000   9,020.5380   15,503.8120

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  3,449   4,030.3000   4,771.3000   5,763.4850   6,672.3170
Depreciation (total)
  21.9000   31.7000   71.7000   345.4320   500.3450
Operating Result
  479.6000   431.7000   366.1000   517.7640   413.5660
Interest Income
  -70.5000   -61.4000   -62.6000   -70.8010   -109.5000
Income Before Taxes
  402.1000   350.1000   300.7000   464.6410   925.9620
Income Taxes
  75.7000   47.1000   84.3000   -91.6910   -203.2140
Minority Interests Profit
  -2.3000   -.3000   16.5000   25.1470   41.7170
Net Income
  472.3000   280.2000   232.9000   398.0970   764.4650

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  3.4800   2.0900   1.7300   3.0900   5.8700
Dividend per Share
  0.5600   0.9600   0.5600   0.6600   0.8400

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  825.7000   1,237.2000   763.2000   1,366.9590   1,368.0450
Cash Flow from Investing Activities
  -463.5000   -367.8000   -525.5000   -924.2570   -2,371.2600
Cash Flow from Financing
  -353.5000   -272.8000   -492.5000   48.1490   1,404.1990
Decrease / Increase in Cash
  67.9000   604   -272.1000   381.6670   273.5990
Employees
  9,480   12,330   14,570   18,210   18,730